
3436 Laurashawn Ln
Btop 30%Escondido, CA 92026
Pass at asking: -$2,814/mo full cashflow at 20% down, 7.36% rate.
Works at $430,682 (46% under asking), or at 72% down.
Rent $4,275/mo from 4 leases of 3-bed houses in 92026 ($3,791–$4,140).
Beds
3
Baths
2.5
Sqft
1,986
Year Built
2007
Days on Market
78
Property Type
Single Family
HOA/mo
N/A
MLS ID
260020990SD
This property is in Escondido (92026). Browse neighborhood analytics →
About This Property
Welcome to your hilltop hideaway in Escondido, where the views are panoramic, the vibes are immaculate, and the solar panels are fully owned (yes, really). Perched quietly above it all on Laurashawn Lane, this 3 bedroom charmer with a classic tile roof and stucco exterior is the kind of home that makes you smile the moment you pull up. Step inside and feel the difference that pride of ownership makes. Soaring vaulted ceilings open up the freshly painted, light flooded interior, while durable tile floors and a breezy neutral palette set the stage for your own personal style. The living room gas fireplace is calling your name for movie nights, and it flows seamlessly into a kitchen that will seriously impress your inner chef. Expansive center island, walk in pantry, gas range, AND double ovens. Dinner parties just got an upgrade. Upstairs, the oversized primary suite is your personal retreat, complete with a soaking tub, separate shower, dual sinks, and all the closet space you have been dreaming of. Two additional bedrooms and a conveniently located upstairs laundry round out the second floor. No more hauling baskets up and down stairs. You are welcome. Outside, a fenced backyard with drought resistant turf and a shaded gazebo sets the scene for effortless entertaining. With room to add a guest house, pool, or hobby space, the future here is wide open. Low energy bills, big Escondido skies, and a home that has been genuinely loved. What more could you ask for?
Mortgage Calculator
Est. Monthly Payment
$5,440
Location
Loading map...
Zoned Schools
Elementary
Reidy Creek Elementary · grades K-5 · Escondido Union
Middle
Rincon Middle · grades 6-8 · Escondido Union
High
Escondido High · grades 9-12 · Escondido Union High
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$4,275
Comp Average
$4,187
10250 Running Creek Rd
3bd / 3ba · 2,094 sqft · Single Family
$750K
Est. $4,185/mo
29822 Jodi Ann Ct
4bd / 2.5ba · 2,033 sqft · Single Family
$784K
Est. $4,303/mo
8770 Gracilior Place
3bd / 2.5ba · 1,936 sqft · Single Family
$799K
Est. $4,107/mo
1693 Country Club Ln
3bd / 2ba · 2,012 sqft · Single Family
$859K
Est. $4,238/mo
10029 Sage Hill Way
3bd / 3ba · 1,936 sqft · Single Family
$830K
Est. $4,104/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
4 leases of 3-bed houses in 92026 · $3,791–$4,140
Blended 50/50 with a property-level estimate
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$2,814/mo short at 20% down; 72% down or +$3,655/mo rent closes it.
- Break-even price
- $430,682
- Break-even rent
- $7,930/mo
- Cashflow at 35% down
- −$1,988/mo
- Down payment to break even
- 72%
- Rate to break even
- Not reachable
46% under asking
$3,655/mo above the estimate
$575,280 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.36% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator